XML 129 R41.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans And Related Allowances For Loan Losses (Tables)
12 Months Ended
Dec. 31, 2014
Loans and Related Allowances for Loan Losses [Abstract]  
Loan Portfolio Segments

The following table summarizes the primary segments of the loan portfolio as of December 31, 2014 and December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

11,949 

$

6,553 

$

1,861 

$

4,418 

$

$

24,781 

  Collectively evaluated for impairment

$

244,115 

$

92,748 

$

91,394 

$

363,223 

$

23,730 

$

815,210 

Total loans

$

256,064 

$

99,301 

$

93,255 

$

367,641 

$

23,730 

$

839,991 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

11,740 

$

11,703 

$

2,299 

$

7,546 

$

21 

$

33,309 

  Collectively evaluated for impairment

$

256,238 

$

95,547 

$

57,489 

$

343,360 

$

24,297 

$

776,931 

Total loans

$

267,978 

$

107,250 

$

59,788 

$

350,906 

$

24,318 

$

810,240 

 

Schedule of Related Party Transactions

Changes in the dollar amount of loans outstanding to officers, directors and their associates were as follows for the year ended December 31:

 

 

 

 

 

 

 

(in thousands)

 

2014

Balance at January 1

$

9,871 

Loans or advances

 

1,226 

Repayments

 

(1,890)

Balance at December 31

$

9,207 

 

Classes of the Loan Portfolio Summarized by the Aggregate Risk Rating

 

 

 

 

 

 

 

 

 

(in thousands)

Pass

Special Mention

Substandard

Total

December 31, 2014

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

    Non owner-occupied

$

115,276 

$

10,884 

$

11,273 

$

137,433 

    All other CRE

 

90,740 

 

8,618 

 

19,273 

 

118,631 

 Acquisition and development

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

12,920 

 

 

790 

 

13,710 

    All other A&D

 

72,323 

 

1,356 

 

11,912 

 

85,591 

 Commercial and industrial

 

88,579 

 

884 

 

3,792 

 

93,255 

 Residential mortgage

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

280,113 

 

379 

 

10,934 

 

291,426 

    Residential mortgage – home equity

 

74,698 

 

90 

 

1,427 

 

76,215 

 Consumer

 

23,658 

 

 

72 

 

23,730 

       Total

$

758,307 

$

22,211 

$

59,473 

$

839,991 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

    Non owner-occupied

$

103,556 

$

9,243 

$

24,745 

$

137,544 

    All other CRE

 

100,461 

 

8,479 

 

21,494 

 

130,434 

 Acquisition and development

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

8,764 

 

 

4,497 

 

13,261 

    All other A&D

 

73,198 

 

1,787 

 

19,004 

 

93,989 

 Commercial and industrial

 

55,768 

 

140 

 

3,880 

 

59,788 

 Residential mortgage

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

261,735 

 

752 

 

11,980 

 

274,467 

    Residential mortgage – home equity

 

73,901 

 

628 

 

1,910 

 

76,439 

 Consumer

 

24,143 

 

 

170 

 

24,318 

       Total

$

701,526 

$

21,034 

$

87,680 

$

810,240 

 

Loan Portfolio Summarized by the Past Due Status

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Current

30-59 Day Past Due

60-89 Days Past Due

90 Days+ Past Due

Total Past Due and still accruing

Non-Accrual

Total Loans

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

135,994 

$

104 

$

183 

$

$

287 

$

1,152 

$

137,433 

    All other CRE

 

112,825 

 

1,196 

 

 

 

1,196 

 

4,610 

 

118,631 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

13,710 

 

 

 

 

 

 

13,710 

    All other A&D

 

81,702 

 

239 

 

40 

 

 

280 

 

3,609 

 

85,591 

 Commercial and industrial

 

93,060 

 

 

20 

 

 

24 

 

171 

 

93,255 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

279,340 

 

8,654 

 

1,350 

 

416 

 

10,420 

 

1,666 

 

291,426 

    Residential mortgage – home equity

 

74,913 

 

577 

 

313 

 

69 

 

959 

 

343 

 

76,215 

 Consumer

 

23,316 

 

287 

 

88 

 

39 

 

414 

 

 

23,730 

       Total

$

814,860 

$

11,057 

$

1,994 

$

529 

$

13,580 

$

11,551 

$

839,991 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

136,462 

$

191 

$

145 

$

65 

$

401 

$

681 

$

137,544 

    All other CRE

 

121,985 

 

1,490 

 

207 

 

 

1,697 

 

6,752 

 

130,434 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

12,018 

 

 

139 

 

 

139 

 

1,104 

 

13,261 

    All other A&D

 

88,071 

 

1,075 

 

33 

 

282 

 

1,390 

 

4,528 

 

93,989 

 Commercial and industrial

 

59,320 

 

87 

 

57 

 

133 

 

277 

 

191 

 

59,788 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

259,239 

 

8,258 

 

2,541 

 

634 

 

11,433 

 

3,795 

 

274,467 

    Residential mortgage – home equity

 

74,917 

 

656 

 

439 

 

96 

 

1,191 

 

331 

 

76,439 

 Consumer

 

23,802 

 

350 

 

128 

 

24 

 

502 

 

14 

 

24,318 

       Total

$

775,814 

$

12,107 

$

3,689 

$

1,234 

$

17,030 

$

17,396 

$

810,240 

 

Primary Segments of the Allowance for Loan Loss

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

36 

$

1,141 

$

$

59 

$

$

1,236 

  Collectively evaluated for impairment

$

2,388 

$

2,771 

$

1,680 

$

3,803 

$

187 

$

10,829 

Total ALL

$

2,424 

$

3,912 

$

1,680 

$

3,862 

$

187 

$

12,065 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Individually evaluated for impairment

$

236 

$

1,967 

$

$

80 

$

$

2,283 

  Collectively evaluated for impairment

$

3,816 

$

2,205 

$

766 

$

4,240 

$

284 

$

11,311 

Total ALL

$

4,052 

$

4,172 

$

766 

$

4,320 

$

284 

$

13,594 

 

Impaired Loans and Related Interest Income by Loan Portfolio Class

 

 

 

 

 

 

 

 

 

 

 

 

 

Impaired Loans with Specific Allowance

 

Impaired Loans with No Specific Allowance

 

Total Impaired Loans

(in thousands)

 

Recorded Investment

 

Related Allowances

 

Recorded Investment

 

Recorded Investment

 

Unpaid Principal Balance

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

143 

$

35 

$

4,353 

$

4,496 

$

4,543 

    All other CRE

 

 

 

7,453 

 

7,453 

 

7,944 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

790 

 

105 

 

 

790 

 

836 

    All other A&D

 

3,615 

 

1,037 

 

2,148 

 

5,763 

 

9,590 

 Commercial and industrial

 

 

 

1,861 

 

1,861 

 

2,723 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

296 

 

59 

 

3,779 

 

4,075 

 

4,485 

    Residential mortgage – home equity

 

 

 

343 

 

343 

 

363 

 Consumer

 

 

 

 

 

       Total impaired loans

$

4,844 

$

1,236 

$

19,937 

$

24,781 

$

30,484 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2013

 

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

257 

$

59 

$

922 

$

1,179 

$

1,191 

    All other CRE

 

1,080 

 

177 

 

9,481 

 

10,561 

 

10,689 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

2,651 

 

634 

 

 

2,658 

 

2,704 

    All other A&D

 

4,037 

 

1,333 

 

5,008 

 

9,045 

 

13,394 

 Commercial and industrial

 

 

 

2,299 

 

2,299 

 

2,299 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

988 

 

80 

 

5,979 

 

6,967 

 

7,372 

    Residential mortgage – home equity

 

 

 

579 

 

579 

 

579 

 Consumer

 

 

 

21 

 

21 

 

21 

       Total impaired loans

$

9,013 

$

2,283 

$

24,296 

$

33,309 

$

38,249 

 

Allowance for Loan Losses Summarized by Loan Portfolio Segments

Activity in the ALL is presented for the years ended December 31, 2014 and December 31, 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Commercial Real Estate

Acquisition and Development

Commercial and Industrial

Residential Mortgage

Consumer

Total

ALL balance at January 1, 2014

$

4,052 

$

4,172 

$

766 

$

4,320 

$

284 

$

13,594 

Charge-offs

 

(485)

 

(2,673)

 

(266)

 

(847)

 

(512)

 

(4,783)

Recoveries

 

11 

 

133 

 

26 

 

229 

 

342 

 

741 

Provision

 

(1,154)

 

2,280 

 

1,154 

 

160 

 

73 

 

2,513 

ALL balance at December 31, 2014

$

2,424 

$

3,912 

$

1,680 

$

3,862 

$

187 

$

12,065 

 

 

 

 

 

 

 

 

 

 

 

 

 

ALL balance at January 1, 2013

$

5,206 

$

5,029 

$

906 

$

4,507 

$

399 

$

16,047 

Charge-offs

 

(233)

 

(2,200)

 

(1,066)

 

(485)

 

(590)

 

(4,574)

Recoveries

 

1,004 

 

100 

 

79 

 

199 

 

359 

 

1,741 

Provision

 

(1,925)

 

1,243 

 

847 

 

99 

 

116 

 

380 

ALL balance at December 31,2013

$

4,052 

$

4,172 

$

766 

$

4,320 

$

284 

$

13,594 

 

Average of Impaired Loans and Related Interest Income by Loan Portfolio Class

The following table presents the average recorded investment in impaired loans and related interest income recognized for the years ended December 31, 2014 and 2013:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

Average investment

Interest income recognized on an accrual basis

Interest income recognized on a cash basis

 Commercial real estate

 

 

 

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

2,411 

$

71 

$

$

3,564 

$

39 

$

1,454 

    All other CRE

 

9,088 

 

148 

 

67 

 

10,670 

 

314 

 

46 

 Acquisition and development

 

 

 

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

1,510 

 

43 

 

 

2,958 

 

77 

 

    All other A&D

 

7,639 

 

161 

 

 

16,700 

 

494 

 

575 

 Commercial and industrial

 

2,024 

 

98 

 

 

2,735 

 

112 

 

 Residential mortgage

 

 

 

 

 

 

 

 

 

 

 

 

    Residential mortgage - term

 

6,056 

 

200 

 

62 

 

5,245 

 

102 

 

11 

    Residential mortgage – home equity

 

581 

 

 

 

559 

 

22 

 

 Consumer

 

10 

 

 

 

64 

 

 

       Total

$

29,319 

$

725 

$

135 

$

42,495 

$

1,160 

$

2,087 

 

Modification of Troubled Debt Restructuring by Class

The following table presents the volume and recorded investment at the time of modification of TDRs by class and type of modification that occurred during the periods indicated:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Temporary Rate Modification

Extension of Maturity

Modification of Payment and Other Terms

 

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

Number of Contracts

Recorded Investment

(Dollars in thousands)

 

 

 

 

 

 

 

For the year ended December 31, 2014

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

$

277 

$

    All other CRE

 

 

 

2,627 

 Acquisition and development

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

 

 

790 

    All other A&D

 

 

 

1,782 

 Commercial and industrial

 

 

 

 Residential mortgage

 

 

 

 

 

 

 

 

 

    Residential mortgage – term

 

160 

 

233 

 

    Residential mortgage – home equity

 

 

 

 Consumer

 

 

 

       Total

$

160 

$

510 

$

5,199 

 

 

 

 

 

 

 

 

 

 

For the year ended December 31, 2013

 

 

 

 

 

 

 

 

 

 Commercial real estate

 

 

 

 

 

 

 

 

 

    Non owner-occupied

$

$

$

    All other CRE

 

 

268 

 

 Acquisition and development

 

 

 

 

 

 

 

 

 

    1-4 family residential construction

 

 

 

    All other A&D

 

 

 

1,381 

 Commercial and industrial

 

 

669 

 

 Residential mortgage

 

 

 

 

 

 

 

 

 

    Residential mortgage – term

 

437 

 

636 

 

    Residential mortgage – home equity

 

 

 

 Consumer

 

 

 

       Total

$

437 

$

1,573 

$

1,381